	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,068	£25,444	£26,080	£26,732	£27,534	£130,858
Total Expenses	£21,367	£21,450	£21,557	£21,666	£21,789	£107,829
Profit Before Tax	£3,701	£3,994	£4,523	£5,066	£5,745	£23,030
Profit After Tax	£2,998	£3,235	£3,664	£4,104	£4,654	£18,654
Change In Property Value	£4	£4	£8,499	£15,171	£20,188	£43,867
Net Return	£3,002	£3,239	£12,163	£19,275	£24,842	£62,521
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	46%